Flat
B4
2 beds
2 baths
Buy To Let Birmingham Flat, Birmingham B4
West Midlands, England · B4
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£19,329
↗ 21%After 5 Years
Change In Property Value
£73,726
↗ 25%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,700 | £17,965 | £18,235 | £18,691 | £19,158 | £91,749 |
| Total Expenses | £13,423 | £13,499 | £13,567 | £13,654 | £13,744 | £67,887 |
| Profit Before Tax | £4,278 | £4,466 | £4,668 | £5,036 | £5,414 | £23,863 |
| Profit After Tax | £3,465 | £3,618 | £3,781 | £4,080 | £4,386 | £19,329 |
| Change In Property Value | £7,500 | £13,838 | £17,674 | £20,341 | £14,374 | £73,726 |
| Net Return | £10,965 | £17,455 | £21,455 | £24,420 | £18,760 | £93,055 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 12% | 19% | 23% | 26% | 20% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change